Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.09% first-year return on $126k initial cash invested.
2.09%
Cash On Cash
7.09%
Cap Rate
1.16
DSCR
$4,989
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,989 income − $4,770 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,989
Total Expenses
$4,770
Mortgage P&I
52%
$2,612
Property Taxes
5%
$254
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549